{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":74,"n_cols":8,"rows_kept":74,"merged":[[0,0,0,7],[1,0,1,7],[71,0,71,5],[72,0,72,7]]}
["主材采购招标控制价"]
["工程名称：红谷滩区雨污管网及污水处理清淤改造工程-主材采购"]
["序号","项目名称","计量单位","工程量","含税单价（元）","税率%","合价","备注"]
[1,"钢筋 HRB400以内φ12～18","kg",5000,{"v":3.2,"d":"3.20"},13,{"$f":"ROUND(D4*E4,2)","v":16000}]
[2,"钢筋 HPB300φ12～18","kg",5000,3.54,13,{"$f":"ROUND(D5*E5,2)","v":17700}]
[3,"雨水口成品球墨铸铁盖板（750*450*50） 平箅（带截污框）","套",100,{"v":205,"d":"205.00"},13,20500,"1、承载力≥400KN；\n3、成套重量不得低于48kg。"]
[4,"雨水口成品铸铁盖板（750*450*50） 平箅","套",500,{"v":85,"d":"85.00"},13,42500,"过小车"]
[5,"排水沟成品铸铁盖板（500*300*50） 平箅","套",80,{"v":50,"d":"50.00"},13,4000,"过小车"]
[5,"排水沟成品铸铁盖板（400*600*30） 平箅","套",80,{"$f":"39+10","v":{"v":49,"d":"49.00"}},13,3920,"过小车"]
[6,"检查井编织防坠网（含专用挂钩等辅材）","套",50,{"v":16,"d":"16.00"},13,800]
[7,"钢筋混凝土防沉降一体化球墨铸铁井盖、井座（实重不低于96kg）D400，含球墨铸铁防坠网、调节环,尺寸1.2*1.2*0.2m","套",20,{"v":900,"d":"900.00"},13,18000]
[8,"钢筋混凝土防沉降一体化球墨铸铁井盖、井座（实重不低于96kg）D700，含球墨铸铁防坠网、调节环,尺寸1.2*1.2*0.2m","套",20,{"v":900,"d":"900.00"},13,18000]
[9,"700*700*80mm不锈钢成套检查井盖","套",20,{"v":400,"d":"400.00"},13,8000]
[10,"新建塑料Ø630污水井,井室+井圈深度3.5米","套",20,{"v":400,"d":"400.00"},13,8000]
[11,"污水塑料检查井(井筒直径mm以内) 700,井室深度1米，井圈0.3m","套",20,{"v":250,"d":"250.00"},13,5000]
[12,"预制钢筋混凝土直通检查井井室、井座，外径φ1250、内径φ1000、高度1米、出水口直径φ750","套",20,{"v":750,"d":"750.00"},13,15000,"暂估价"]
[13,"钢筋混凝土井筒内径φ700,厚度125","m",30,{"v":350,"d":"350.00"},13,10500,"暂估价"]
[14,"钢筋混凝土Φ630国标中空壁井筒","m",30,{"v":210,"d":"210.00"},13,6300,"暂估价"]
[15,"HDPE井筒Φ800，高度0.5m","套",20,{"v":190,"d":"190.00"},13,3800,"暂估价"]
[16,"芝麻灰火烧面大理石广场砖（规格：600X300X50mm)","m2",70,{"v":122,"d":"122.00"},13,8540]
[17,"芝麻灰火烧面大理石广场砖（规格：300X600X30mm)","m2",70,{"v":70,"d":"70.00"},13,4900]
[18,"芝麻黑火烧面大理石广场砖（规格：600X600X30mm)","m2",70,{"v":80,"d":"80.00"},13,5600]
[19,"芝麻白火烧面大理石广场砖（规格：600X600X30mm)","m2",70,{"v":65,"d":"65.00"},13,4550]
[20,"火烧面芝麻白大理石广场砖（规格：1000X300X50mm)","m2",70,{"v":110,"d":"110.00"},13,7700]
[21,"芝麻灰花岗岩路沿石（700*200*100mm）","m",70,{"v":35,"d":"35.00"},13,2450]
[22,"芝麻灰花岗岩路沿石（1000*300*120mm）","m",70,{"v":63,"d":"63.00"},13,4410]
[23,"火烧面芝麻灰花岗岩（300*600*25）","m2",70,{"v":63,"d":"63.00"},13,4410]
[24,"花岗岩树池石1000*200*80","m",70,{"v":28,"d":"28.00"},13,1960]
[25,"700*200*150mm芝麻灰花岗岩路沿石","m",70,{"v":48,"d":"48.00"},13,3360]
[26,"700*100*100mm芝麻灰花岗岩路沿石","m",70,{"v":20,"d":"20.00"},13,1400]
[27,"5cm芝麻白花岗岩人行道面板","m2",70,{"v":110,"d":"110.00"},13,7700]
[28,"3cm芝麻白花岗岩花岗岩人行道面板","m2",70,{"v":65,"d":"65.00"},13,4550]
[29,"3cm芝麻白花岗岩600*600*30人行道面板","m2",70,{"v":65,"d":"65.00"},13,4550]
[30,"PC砖 300*600*18mm","m2",70,{"v":53,"d":"53.00"},13,3710]
[31,"200*100*60mm人行道地面吸水砖（素色）","块",5000,{"v":0.6,"d":"0.60"},3,3000]
[32,"人行道吸水砖 200*100*60（彩色）","千块",20,{"v":600,"d":"600.00"},3,12000]
[33,"红机砖 240×115×53","千块",80,{"v":363,"d":"363.00"},3,{"$f":"ROUND(D37*E37,2)","v":29040}]
[34,"标准砖 240×115×53","千块",80,{"v":363,"d":"363.00"},3,29040]
[35,"中粗砂","m3",300,{"v":130,"d":"130.00"},3,39000]
[36,"碎石(综合)","m3",80,{"v":113,"d":"113.00"},3,9040]
[37,"预拌混凝土 C30","m3",100,{"$f":"380*0.88","v":{"v":334.4,"d":"334.40"}},3,33440]
[38,"预拌混凝土 C25","m3",30,{"$f":"363*0.88","v":319.44},3,9583.2]
[39,"预拌混凝土 C20","m3",30,{"$f":"353*0.88","v":310.64},3,9319.2]
[40,"预拌混凝土 C15","m3",50,{"$f":"E43-10","v":300.64},3,15032]
[41,"预拌混凝土 C10","m3",30,{"$f":"E44-10","v":290.64},3,8719.2]
[42,"素色透水混凝土 C25","m3",30,{"v":460,"d":"460.00"},13,13800]
[43,"快干水泥42.5","t",10,{"$f":"(340.5*0.88+10)*1.1","v":{"v":340.604,"d":"340.60"}},13,3406.04]
[44,"中粒式沥青混凝土AC-16","m3",50,{"v":900,"d":"900.00"},13,45000,"暂估价"]
[45,"SBS细粒式改性沥青混凝土AC-13","m3",50,{"v":1100,"d":"1100.00"},13,55000,"暂估价"]
[46,"乳化沥青","kg",500,{"v":2.9,"d":"2.90"},13,1450]
[47,"HDPE缠绕增强管   DN800 SN≥10KN","m",30,{"v":394,"d":"394.00"},13,11820,"暂估价"]
[48,"HDPE缠绕增强管   DN600 SN≥10KN","m",40,{"v":266,"d":"266.00"},13,10640,"暂估价"]
[49,"HDPE缠绕增强管   DN500 SN≥10KN","m",100,{"v":175,"d":"175.00"},13,17500,"暂估价"]
[50,"HDPE缠绕增强管   DN400 SN≥10KN","m",40,{"v":112,"d":"112.00"},13,4480,"暂估价"]
[51,"HDPE缠绕增强管   DN300 SN≥10KN","m",100,{"v":74,"d":"74.00"},13,7400,"暂估价"]
[52,"HDPE缠绕增强管   DN200 SN≥10KN","m",100,{"v":57,"d":"57.00"},13,5700,"暂估价"]
[53,"PVC排水管DN110","m",500,{"v":13,"d":"13.00"},13,6500,"暂估价"]
[54,"PVC排水管DN75","m",100,{"v":8,"d":"8.00"},13,800,"暂估价"]
[55,"PVC排水管DN50","m",100,{"v":5,"d":"5.00"},13,500,"暂估价"]
[56,"堵漏王（1kg）","包",1000,{"v":5,"d":"5.00"},13,5000]
[57,"草皮台湾青","m2",300,{"v":8,"d":"8.00"},9,2400]
[58,"混凝土管DN800 SN≥12.5 二级管","m",40,{"v":186,"d":"186.00"},13,7440]
[59,"混凝土管DN600 SN≥12.5 二级管","m",40,{"v":135,"d":"135.00"},13,5400]
[60,"混凝土管DN500 SN≥12.5 二级管","m",40,{"$f":"112-2","v":{"v":110,"d":"110.00"}},13,4400]
[61,"混凝土管DN400 SN≥10 二级管","m",40,{"$f":"81-2","v":{"v":79,"d":"79.00"}},13,3160]
[62,"混凝土管DN300 SN≥10 二级管","m",40,{"$f":"59-2","v":{"v":57,"d":"57.00"}},13,2280]
[63,"围挡租赁，含安装拆除施工围挡（2000*1800）带铁支撑","m/天",30000,{"v":2.3,"d":"2.30"},13,69000]
[64,"无纺布","m2",8000,{"v":0.4,"d":"0.40"},13,3200]
[65,"复合木模板","m2",100,{"v":26,"d":"26.00"},13,2600]
[66,"气囊管堵安装拆除 管径DN600及以内","只",100,{"v":1000,"d":"1000.00"},13,100000]
[67,"气囊管堵安装拆除 管径DN600以上","只",70,{"v":1800,"d":"1800.00"},13,126000]
["合计（元）：",{"$nulls":5},{"$f":"SUM(G4:G71)","v":979899.64}]
["注：1、以上含税单价均包括运、装卸到场费用、综合考虑施工过程中损耗；\n    2、招标工程量为暂估数量，结算据实调整；\n    3、结算量、价根据本项目建设单位结算审计情况进行调整。\n    4、实际施工实物与清单不符的，结算据实调整。"]
["编制人：",null,null,"复核人："]